[PANTECH] QoQ Annualized Quarter Result on 31-May-2020 [#1]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-May-2020 [#1]
Profit Trend
QoQ- -161.93%
YoY- -149.67%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Revenue 485,943 466,684 433,946 322,652 602,472 602,543 611,422 -16.79%
PBT 36,280 26,172 17,792 -18,504 46,738 46,023 48,596 -20.85%
Tax -9,210 -7,616 -7,452 -3,700 -10,882 -10,021 -10,432 -9.49%
NP 27,070 18,556 10,340 -22,204 35,856 36,002 38,164 -24.03%
-
NP to SH 27,070 18,556 10,340 -22,204 35,856 36,002 38,164 -24.03%
-
Tax Rate 25.39% 29.10% 41.88% - 23.28% 21.77% 21.47% -
Total Cost 458,873 448,128 423,606 344,856 566,616 566,541 573,258 -16.31%
-
Net Worth 670,992 655,716 654,819 646,401 659,501 660,036 607,069 8.34%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Div 17,147 12,915 11,905 8,915 14,164 14,175 14,989 11.36%
Div Payout % 63.35% 69.60% 115.14% 0.00% 39.50% 39.37% 39.28% -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Net Worth 670,992 655,716 654,819 646,401 659,501 660,036 607,069 8.34%
NOSH 751,148 751,006 751,006 751,006 750,998 750,041 750,671 0.05%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
NP Margin 5.57% 3.98% 2.38% -6.88% 5.95% 5.98% 6.24% -
ROE 4.03% 2.83% 1.58% -3.44% 5.44% 5.45% 6.29% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
RPS 65.18 62.63 58.32 43.43 80.39 80.33 81.58 -16.44%
EPS 3.63 2.49 1.38 -3.00 4.78 4.80 5.09 -23.70%
DPS 2.30 1.73 1.60 1.20 1.89 1.89 2.00 11.83%
NAPS 0.90 0.88 0.88 0.87 0.88 0.88 0.81 8.79%
Adjusted Per Share Value based on latest NOSH - 751,006
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
RPS 56.85 54.60 50.77 37.75 70.48 70.49 71.53 -16.79%
EPS 3.17 2.17 1.21 -2.60 4.19 4.21 4.46 -23.91%
DPS 2.01 1.51 1.39 1.04 1.66 1.66 1.75 11.72%
NAPS 0.785 0.7671 0.766 0.7562 0.7715 0.7721 0.7102 8.34%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 29/11/19 -
Price 0.455 0.39 0.365 0.375 0.47 0.47 0.48 -
P/RPS 0.70 0.62 0.63 0.86 0.58 0.59 0.59 14.66%
P/EPS 12.53 15.66 26.27 -12.55 9.82 9.79 9.43 25.54%
EY 7.98 6.39 3.81 -7.97 10.18 10.21 10.61 -20.38%
DY 5.05 4.44 4.38 3.20 4.02 4.02 4.17 16.56%
P/NAPS 0.51 0.44 0.41 0.43 0.53 0.53 0.59 -11.00%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Date 28/04/21 21/01/21 20/10/20 23/07/20 11/06/20 - 15/01/20 -
Price 0.57 0.465 0.43 0.37 0.385 0.00 0.495 -
P/RPS 0.87 0.74 0.74 0.85 0.48 0.00 0.61 32.86%
P/EPS 15.70 18.67 30.94 -12.38 8.05 0.00 9.72 46.78%
EY 6.37 5.36 3.23 -8.08 12.43 0.00 10.29 -31.87%
DY 4.04 3.73 3.72 3.24 4.91 0.00 4.04 0.00%
P/NAPS 0.63 0.53 0.49 0.43 0.44 0.00 0.61 2.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment